Modern Insulators Ltd - Stock Valuation and Financial Performance

BSE: 515008 | NSE: MODINSULAT | Electronics - Components | Small Cap

Modern Insulators Share Price

137.35 -2.00 -1.44%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Modern Insulators

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Modern Insulators stock performance -

mw4me loader
P/E Ratio (SA):
13.70
Market Cap:
647.5 Cr.
52-wk low:
79.7
52-wk high:
176

Is Modern Insulators Ltd an attractive stock to invest in?

1. Is Modern Insulators Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Modern Insulators Ltd is a average quality company.

2. Is Modern Insulators Ltd undervalued or overvalued?

The key valuation ratios of Modern Insulators Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Modern Insulators Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Modern Insulators Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Modern Insulators:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Modern Insulators Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 11.6%14.3%10.8%9%9.6%8.1%11.7%6.9%7.7%9.1%-
Value Creation
Index
-0.20.0-0.2-0.4-0.3-0.4-0.2-0.5-0.5-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 418461386403440437390436431443466
Sales YoY Gr.-10.3%-16.2%4.4%9.1%-0.7%-10.7%11.8%-1.2%2.9%-
Adj EPS 7.711.42.43.35.44.36.245.47.410
YoY Gr.-48.8%-79%36.4%65%-19.7%43.1%-35.3%34.3%37.1%-
BVPS (₹) 108.3121.851.254.860.164.872.176.882.890.695
Adj Net
Profit
16.624.711.315.425.420.429.118.925.334.747
Cash Flow from Ops. -1.99.125.135.830.634.249.99.723.511-
Debt/CF from Ops. -31.66.63.12.33.130.52.70.31.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 0.7%0.2%4.3%2.9%
Adj EPS -0.4%6.5%6%37.1%
BVPS-2%8.6%7.9%9.3%
Share Price - - 32% 59.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
7.39.94.56.29.46.995.46.78.510.8
Op. Profit
Mgn %
8.78.99.28.18.18.110.35.35.87.97.5
Net Profit
Mgn %
45.42.93.85.84.77.54.35.97.810.1
Debt to
Equity
0.30.20.30.30.30.30.10.1000
Working Cap
Days
164166204215220253295256271283113
Cash Conv.
Cycle
797810712612413214914415515186

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 10.80%

Sales growth has been subdued in last 3 years 4.34%

Net Profit has been subdued in last 3 years 6.00%

Sales growth is not so good in last 4 quarters at 9.57%

Latest Financials - Modern Insulators Ltd.

Standalone Consolidated
TTM EPS (₹) 10 9.9
TTM Sales (₹ Cr.) 466 466
BVPS (₹.) 95 94.5
Reserves (₹ Cr.) 401 398
P/BV 1.45 1.45
PE 13.70 13.87
From the Market
52 Week Low / High (₹) 79.73 / 176.00
All Time Low / High (₹) 1.10 / 176.00
Market Cap (₹ Cr.) 648
Equity (₹ Cr.) 47.1
Face Value (₹) 10
Industry PE 187

Management X-Ray of Modern Insulators:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Modern Insulators

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales418461386403440437390436431443
Operating Expenses 382420351371405401350414406408
Manufacturing Costs173176167181199187142181166162
Material Costs156178108112117113118132140142
Employee Cost 40475156627266717072
Other Costs 13182521273024293132
Operating Profit 36413532353540232535
Operating Profit Margin (%) 8.6%8.9%9.2%8.1%7.9%8.1%10.3%5.2%5.8%7.9%
Other Income 674710716121412
Interest 1913121211139543
Depreciation 981010101011999
Exceptional Items 0550000000
Profit Before Tax 14322318241936212635
Tax -3271-2-40-1-2-1
Profit After Tax 17291517262335222836
PAT Margin (%) 4.0%6.3%4.0%4.1%5.8%5.2%9.1%5.0%6.6%8.2%
Adjusted EPS (₹)7.713.43.33.55.44.87.54.76.07.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 236265241258283305340362390427
Share Capital 22224747474747474747
Reserves 214243194211236258293315343380
Minority Interest0000000000
Debt60597784931012326819
Long Term Debt0000111000
Short Term Debt60597783921002325819
Trade Payables28263433274642403233
Others Liabilities 56527481787886797575
Total Liabilities 380402427456481530491507505554

Fixed Assets

Gross Block250255212215220231230231232232
Accumulated Depreciation1121201020293948566471
Net Fixed Assets138135202195190192182175168161
CWIP 2200000000
Investments 17201022910524
Inventories7963727993124114123117106
Trade Receivables6477104102918594100105113
Cash Equivalents 45221714758
Others Assets761014678881258892104143
Total Assets 380402427456481530491507505554

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -292536313450102311
PBT 14271718241936212635
Adjustment 28212424212710121311
Changes in Working Capital -32-31-21-6-14-124-23-16-35
Tax Paid 0000000000
Cash Flow From Investing Activity -13-8-9-30-15-4337-4-4-16
Capex -16-5-8-3-5-1251-2-1
Net Investments 3-300-3-6-4-14-13
Others 00-1-27-7-2537-3-7-2
Cash Flow From Financing Activity 12-1-17-5-2-5-87-3-228
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00-130100000
Interest Paid 00-12-12-11-13-9-5-4-3
Dividend Paid 0000000000
Others 12-18698-772-1811
Net Cash Flow -30-1014-1413-33
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)7.3211.676.076.669.437.6910.986.247.528.93
ROCE (%)11.5714.3210.848.959.628.1311.716.857.689.12
Asset Turnover Ratio1.251.310.930.940.860.760.870.850.84
PAT to CFO Conversion(x)-0.120.311.672.121.191.481.430.450.820.31
Working Capital Days
Receivable Days52518092807484818790
Inventory Days5651596771901119910292
Payable Days7156102110941171361149383

Modern Insulators Ltd Stock News

Modern Insulators Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Modern Insulators on 21-Nov-2024 16:59 is ₹137.3.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 16:59 the market cap of Modern Insulators stood at ₹647.5.
The latest P/E ratio of Modern Insulators as of 21-Nov-2024 16:59 is 13.70.
The latest P/B ratio of Modern Insulators as of 21-Nov-2024 16:59 is 1.45.
The 52-week high of Modern Insulators is ₹176.0 and the 52-week low is ₹79.73.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Modern Insulators is ₹466.1 ( Cr.) .

About Modern Insulators Ltd

Modern Insulators Limited is a public limited company incorporated in India under the provisions of the Companies Act, 1956 (the Act) having its registered office at Abu Road, Rajasthan, India.

Business area of the company

The Company is primarily engaged in the business of manufacturing insulators and terry towels.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.